Log In/Sign Up
Your email has been sent.
5912 Willoughby Ave 10 Unit Apartment Building $2,900,000 ($290,000/Unit) 6.33% Cap Rate Los Angeles, CA 90038



Matterport 3D Tours
Investment Highlights
- Turnkey 12-Unit Apartment Community: Rare opportunity to acquire a fully renovated residential asset in a sought-after Hollywood rental neighborhood.
- Two Newly Constructed ADUs: Two newly constructed accessory dwelling units (ADUs) located on the ground level are nearly completed.
- Fully Renovated Units: With updated kitchens, modern bathrooms, wood-like flooring, stainless steel appliances, in-unit laundry, & individual HVAC.
- Excellent Cash Flow Opportunity: Strong in-place income combined with the lease-up of the newly constructed ADUs provides stable cash flow on day 1.
- Not Subject to LA City RSO: Governed by CA’s Tenant Protection Act (AB 1482), for annual rent increases up to 8.7% for the 2026 adjustment period.
- Ideal Hollywood Location: Between Larchmont Village and Melrose Ave, where nearby amenities, employers, and education support long-term rental demand.
Executive Summary
5912 Willoughby Avenue presents an exceptional opportunity to acquire a turnkey, fully renovated 12-unit apartment community in one of Hollywood's most desirable rental neighborhoods. The property totals approximately 6,924 square feet and has recently been enhanced by the addition of two newly constructed accessory dwelling units (ADUs), increasing the property to 12 total units while creating immediate rental income and long-term appreciation potential.
Every residence has been thoughtfully renovated with modern finishes designed to attract today's renters. Interior improvements include updated kitchens with stainless steel appliances, contemporary cabinetry, granite countertops, wood-style flooring, renovated bathrooms, in-unit laundry, and individual HVAC systems. The gated community also offers secure access, on-site parking, and professionally maintained common areas. With tenants responsible for their own gas and electricity, the property benefits from an efficient operating expense structure that enhances overall cash flow.
Unlike many apartment communities within the City of Los Angeles, 5912 Willoughby Avenue is not subject to the Los Angeles Rent Stabilization Ordinance (RSO) and instead falls under California's statewide Tenant Protection Act (AB 1482). As a result, ownership currently benefits from allowable annual rent increases of up to 8.7%, subject to state law and required notice periods, providing greater income growth potential than many RSO-regulated properties.
The addition of the two newly constructed ADUs further enhances the investment by providing immediate rental upside with minimal additional capital required. Combined with attractive financing opportunities, strong in-place cash flow, and a fully renovated unit mix, the property offers investors an outstanding combination of stable current income and long-term appreciation.
Ideally situated between Larchmont Village, Melrose Avenue, and the Wilshire Country Club, residents enjoy convenient access to Paramount Studios, Netflix, Los Angeles City College, The Los Angeles Film School, and numerous employment centers throughout Hollywood. The surrounding neighborhood offers an exceptional collection of shopping, dining, entertainment, and cultural attractions that continue to drive strong tenant demand. With its turnkey condition, newly constructed ADUs, favorable rent control framework, and premier Hollywood location, 5912 Willoughby Avenue represents a rare opportunity to acquire a high-quality multifamily investment with both immediate cash flow and significant long-term upside.
Every residence has been thoughtfully renovated with modern finishes designed to attract today's renters. Interior improvements include updated kitchens with stainless steel appliances, contemporary cabinetry, granite countertops, wood-style flooring, renovated bathrooms, in-unit laundry, and individual HVAC systems. The gated community also offers secure access, on-site parking, and professionally maintained common areas. With tenants responsible for their own gas and electricity, the property benefits from an efficient operating expense structure that enhances overall cash flow.
Unlike many apartment communities within the City of Los Angeles, 5912 Willoughby Avenue is not subject to the Los Angeles Rent Stabilization Ordinance (RSO) and instead falls under California's statewide Tenant Protection Act (AB 1482). As a result, ownership currently benefits from allowable annual rent increases of up to 8.7%, subject to state law and required notice periods, providing greater income growth potential than many RSO-regulated properties.
The addition of the two newly constructed ADUs further enhances the investment by providing immediate rental upside with minimal additional capital required. Combined with attractive financing opportunities, strong in-place cash flow, and a fully renovated unit mix, the property offers investors an outstanding combination of stable current income and long-term appreciation.
Ideally situated between Larchmont Village, Melrose Avenue, and the Wilshire Country Club, residents enjoy convenient access to Paramount Studios, Netflix, Los Angeles City College, The Los Angeles Film School, and numerous employment centers throughout Hollywood. The surrounding neighborhood offers an exceptional collection of shopping, dining, entertainment, and cultural attractions that continue to drive strong tenant demand. With its turnkey condition, newly constructed ADUs, favorable rent control framework, and premier Hollywood location, 5912 Willoughby Avenue represents a rare opportunity to acquire a high-quality multifamily investment with both immediate cash flow and significant long-term upside.
Matterport 3D Tours
1 of 2
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Property Facts
| Price | $2,900,000 | Apartment Style | Low-Rise |
| Price Per Unit | $290,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.15 AC |
| Cap Rate | 6.33% | Building Size | 6,124 SF |
| Gross Rent Multiplier | 10.7 | No. Stories | 2 |
| No. Units | 10 | Year Built | 1979 |
| Property Type | Multifamily | Parking Ratio | 0.98/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | R3, Los Angeles | ||
| Price | $2,900,000 |
| Price Per Unit | $290,000 |
| Sale Type | Investment |
| Cap Rate | 6.33% |
| Gross Rent Multiplier | 10.7 |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.15 AC |
| Building Size | 6,124 SF |
| No. Stories | 2 |
| Year Built | 1979 |
| Parking Ratio | 0.98/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R3, Los Angeles |
Amenities
Unit Amenities
- Kitchen
- Refrigerator
- Range
- Tub/Shower
- Freezer
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 10 | - | 620 - 750 |
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
40/100
Nearby Amenities
Restaurants |
|||
|---|---|---|---|
| Panda Express | - | - | 7 min walk |
| Flaming Patty's | Burgers | $ | 6 min walk |
| Kali Restaurant | American | $$$ | 7 min walk |
| Popeyes | - | - | 7 min walk |
| Philly Steak Depot | Steak | $ | 7 min walk |
| Wok & Roll China | Chinese | $ | 7 min walk |
| Trejo's Tacos | Mexican | $ | 7 min walk |
| Jamba Juice | - | - | 9 min walk |
Retail |
||
|---|---|---|
| 7-Eleven | Convenience Market | 4 min walk |
| Color Me Mine | Art/Crafts | 7 min walk |
| Pavilions Floral | Florist | 7 min walk |
| Pavilions | Supermarket | 7 min walk |
| Staples | Office Supply | 9 min walk |
| World Market | Home Accessories | 9 min walk |
| Gold's Gym | Fitness | 10 min walk |
| Sally Beauty | Health & Beauty Aids | 13 min walk |
Hotels |
|
|---|---|
| Hampton by Hilton |
112 rooms
2 min drive
|
| Autograph Collection |
190 rooms
5 min drive
|
| Hilton Garden Inn |
160 rooms
6 min drive
|
| Holiday Inn Express |
104 rooms
6 min drive
|
Property Taxes
| Parcel Number | 5534-030-004 | Improvements Assessment | $448,820 |
| Land Assessment | $1,339,784 | Total Assessment | $1,788,604 |
Property Taxes
Parcel Number
5534-030-004
Land Assessment
$1,339,784
Improvements Assessment
$448,820
Total Assessment
$1,788,604
Sale Advisors
Will James, First Vice President
Will James joins Lyon Stahl as First Vice President with a focus in multi-family investments throughout Los Angeles. Leveraging over 15 years of brokerage experience, Will has allowed his clients to achieve their real estate goals through a range of consulting services emphasizing market knowledge and integrity. Will prides himself on being involved in every part of the transaction from underwriting, marketing, and has excelled in leading his clients through the exchange process. A believer in hard work and commitment to his client’s goals, Will has developed a reputation as a top multifamily broker in Los Angeles.
Peter James, First Vice President
Peter specializes in Multifamily investment sales in Southern California with an emphasis on the West Los Angeles markets. Peter began his career in 2007 and since then has assisted clients in the acquisition and disposition of multifamily assets throughout Los Angeles County. He has developed a unique understanding of the core Westside apartment market and how to best represent apartment owners, resulting in maximum value and return on investment for his clients. Peter has also been successful in completing numerous 1031 exchanges for clients into various forms of passive real estate investments across the country. His comprehensive understanding of the 1031 exchange process has proved invaluable to clients.
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
5912 Willoughby Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

